| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BX Customers and related accounts | 33 961.00 | | 33 961.00 | 33 961.00 |
BZ Other receivables | 227 173.00 | | 227 173.00 | 227 173.00 |
CF Cash and cash equivalents | 826.00 | | 826.00 | 826.00 |
CH Prepaid expenses | 18.00 | | 18.00 | 18.00 |
CJ TOTAL (II) | 261 978.00 | | 261 978.00 | 261 978.00 |
CO Grand total (0 to V) | 261 979.00 | | 261 979.00 | 261 979.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 223.00 | | | 16 223.00 |
DL TOTAL (I) | 17 223.00 | | | 17 223.00 |
DU Loans and Debts from Credit Institutions (3) | 433.00 | | | 433.00 |
DV Miscellaneous Loans and Financial Debts (4) | 234 600.00 | | | 234 600.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
DY Tax and social security liabilities | 8 523.00 | | | 8 523.00 |
EC TOTAL (IV) | 244 756.00 | | | 244 756.00 |
EE Grand total (I to V) | 261 979.00 | | | 261 979.00 |
EG Accrued income and payables due within one year | 244 756.00 | | | 244 756.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 433.00 | | | 433.00 |
EI Including equity loans | 234 600.00 | | | 234 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 301.00 | | 28 301.00 | 28 301.00 |
FJ Net sales | 28 301.00 | | 28 301.00 | 28 301.00 |
FR Total operating income (I) | | | 28 301.00 | |
FW Other purchases and external expenses | | | 9 261.00 | |
GF Total Operating Expenses (II) | | | 9 261.00 | |
GG - OPERATING RESULT (I - II) | | | 19 040.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 46.00 | |
GP Total financial income (V) | | | 46.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 46.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 863.00 | | | 2 863.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 347.00 | | | 28 347.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 124.00 | | | 12 124.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 223.00 | | | 16 223.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 1.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1.00 | |
I4 DECREASES Grand Total | | | 1.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 200.00 | 1 200.00 | | 1 200.00 |
8E Income Taxes | 2 863.00 | 2 863.00 | | 2 863.00 |
UX Other trade receivables | 33 961.00 | 33 961.00 | | 33 961.00 |
VB VAT | 995.00 | 995.00 | | 995.00 |
VC Group and associates | 226 178.00 | 226 178.00 | | 226 178.00 |
VG Loans with a maturity of up to one year at origin | 433.00 | 433.00 | | 433.00 |
VI Group and Associates | 234 600.00 | 234 600.00 | | 234 600.00 |
VS Prepaid expenses | 18.00 | 18.00 | | 18.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 261 152.00 | 261 152.00 | | 261 152.00 |
VW VAT | 5 660.00 | 5 660.00 | | 5 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 244 756.00 | 244 756.00 | | 244 756.00 |
